investorscraft@gmail.com

Intrinsic ValueJiangsu Azure Corporation (002245.SZ)

Previous Close$17.00
Intrinsic Value
Upside potential
Previous Close
$17.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jiangsu Azure Corporation operates as a diversified industrial conglomerate with three distinct business segments: lithium battery manufacturing, LED chip production, and metal logistics services. The company's lithium battery division focuses on research, development, and production of power solutions for small power systems, electric bicycles, cleaning appliances, and portable energy storage devices, serving the growing consumer electronics and light electric vehicle markets in China. Its LED segment specializes in the manufacturing of epitaxial wafers and chips, positioning the company within the competitive semiconductor lighting industry. The metal logistics business provides comprehensive supply chain services including warehousing, sorting, nesting, packaging, and distribution of steel and aluminum plates, catering to industrial manufacturing clients. This diversified approach allows Jiangsu Azure to leverage synergies across different industrial sectors while mitigating risks associated with single-market dependence. The company maintains its operational base in Zhangjiagang, China, strategically located within one of the country's key industrial regions, enabling efficient service delivery to manufacturing clients across Eastern China. This multi-pronged business model reflects the company's adaptation to evolving industrial demands while maintaining a foothold in both technology-driven and traditional industrial sectors.

Revenue Profitability And Efficiency

The company generated CNY 6.76 billion in revenue for the fiscal year, achieving net income of CNY 487.8 million, representing a net margin of approximately 7.2%. Operating cash flow was robust at CNY 1.09 billion, significantly exceeding net income and indicating strong cash conversion efficiency. Capital expenditures of CNY 747.8 million reflect ongoing investments in production capacity and technological upgrades across its diversified business segments.

Earnings Power And Capital Efficiency

Jiangsu Azure demonstrated solid earnings power with diluted EPS of CNY 0.42. The substantial operating cash flow generation relative to net income suggests effective working capital management. The company maintained a disciplined approach to capital allocation, with capex representing approximately 68% of operating cash flow, indicating balanced investment in growth while preserving financial flexibility.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 766.2 million against total debt of CNY 1.16 billion, resulting in a net debt position of approximately CNY 392.6 million. This moderate leverage position provides financial stability while allowing for strategic investments. The company's liquidity position appears adequate to support ongoing operations and selective growth initiatives.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy with a dividend per share of CNY 0.065, representing a payout ratio of approximately 15.5% based on current EPS. This balanced approach supports both reinvestment in business growth and returns to shareholders. The diversified business model provides multiple avenues for growth across different industrial sectors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 20.24 billion, the company trades at a P/E ratio of around 41.5 times trailing earnings. The beta of 0.939 indicates stock volatility slightly below market average, reflecting the diversified nature of its business operations. Current valuation multiples suggest market expectations for continued growth in its lithium battery and industrial services segments.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified industrial portfolio spanning emerging technology sectors and traditional industrial services. Its presence in lithium batteries positions it well for China's clean energy transition, while the metal logistics business provides stable cash flow. The integrated approach across technology and industrial services creates potential operational synergies, though execution across diverse segments remains a key challenge requiring focused management attention.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount